Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $205k initial cash invested.
-17.62%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$3,983
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,983 income − $6,989 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,983
Total Expenses
$6,989
Mortgage P&I
121%
$4,827
Property Taxes
18%
$727
Home Insurance
9%
$348
HOA
1%
$52
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0